Driven Brands Holdings Inc.

Driven Brands Holdings Inc.

DRVNยทNASDAQ

$12.78

-5.9%
Consumer CyclicalAuto - Dealerships

Driven Brands Holdings Inc., together with its subsidiaries, provides automotive services to retail and commercial customers in the United States, Canada, and internationally. The company offers various services, such as paint, collision, glass, vehicle repair, car wash, oil change, and maintenance services. It also distributes automotive parts, including radiators, air conditioning components, and exhaust products to automotive repair shops, auto parts stores, body shops, and other auto repair outlets; windshields and glass accessories through a network of distribution centers; and consumable products, such as oil filters and wiper blades, as well as provides training services to repair and maintenance, and paint and collision shops. The company sells its products and services under the Take 5 Oil Change, IMO, CARSTAR, ABRA, Fix Auto, Maaco, Meineke, Uniban, 1-800-Radiator & A/C, PH Vitres D'Autos, Spire Supply, and Automotive Training Institute names. As of December 25, 2021, it operated 4,412 company-operated, franchised, and independently-operated stores. Driven Brands Holdings Inc. was founded in 1972 and is headquartered in Charlotte, North Carolina.

At a Glance

Live Snapshot
Market Cap$2.11B
EPS0.8500
P/E Ratio15.04
Earnings Date06/15/2026
Driven Brands Holdings Inc.

Driven Brands Holdings Inc. Fair Value Envelope

DRVN ยท NASDAQ

Our analysis suggests that DRVN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $12.78, this represents a potential HIDDEN relative to our calculated worth for Driven Brands Holdings Inc..

Intrinsic Value
Current Price: $12.78

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$2,600.3B
+ Cash & Equivalents$102.9M
Firm Value$2,600.4B
- Debt$2.7B
Equity Value$2,597.7B
/ Shares Outstanding164,454,000B
DCF Value$15.8K
UNDERVALUED BY 123499%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$661.1M
$1.3B
$2.6B
$5.3B
$10.6B
$21.2B
$42.3B
$84.6B
$169.2B
$338.5B
Maintenance CapEx
-$89.1M
-$178.2M
-$356.4M
-$712.9M
-$1.4B
-$2.9B
-$5.7B
-$11.4B
-$22.8B
-$45.6B
Owner Earnings
$572.0M
$1.1B
$2.3B
$4.6B
$9.2B
$18.3B
$36.6B
$73.2B
$146.4B
$292.9B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$529.6M
$980.8M
$1.8B
$3.4B
$6.2B
$11.5B
$21.4B
$39.6B
$73.2B
$135.6B
Terminal Value represents 88.7% of Enterprise Value